郑州贷款191元(公积金贷款)房贷,还款20年的等额本息和等额本金的还款方式明细。
等额本息还款方式:
贷款总额:191元
还款月数:20年
每月还款:1.04元
利息总额:59.8元
本息合计:250.8元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 1.04 | 0.45 | 0.59 | 190.41 |
| 2 | 2025-05 | 1.04 | 0.45 | 0.59 | 189.82 |
| 3 | 2025-06 | 1.04 | 0.45 | 0.59 | 189.22 |
| 4 | 2025-07 | 1.04 | 0.45 | 0.60 | 188.63 |
| 5 | 2025-08 | 1.04 | 0.45 | 0.60 | 188.03 |
| 6 | 2025-09 | 1.04 | 0.45 | 0.60 | 187.43 |
| 7 | 2025-10 | 1.04 | 0.45 | 0.60 | 186.83 |
| 8 | 2025-11 | 1.04 | 0.44 | 0.60 | 186.23 |
| 9 | 2025-12 | 1.04 | 0.44 | 0.60 | 185.63 |
| 10 | 2026-01 | 1.04 | 0.44 | 0.60 | 185.02 |
| 11 | 2026-02 | 1.04 | 0.44 | 0.61 | 184.42 |
| 12 | 2026-03 | 1.04 | 0.44 | 0.61 | 183.81 |
| 13 | 2026-04 | 1.04 | 0.44 | 0.61 | 183.20 |
| 14 | 2026-05 | 1.04 | 0.44 | 0.61 | 182.59 |
| 15 | 2026-06 | 1.04 | 0.43 | 0.61 | 181.98 |
| 16 | 2026-07 | 1.04 | 0.43 | 0.61 | 181.37 |
| 17 | 2026-08 | 1.04 | 0.43 | 0.61 | 180.75 |
| 18 | 2026-09 | 1.04 | 0.43 | 0.62 | 180.14 |
| 19 | 2026-10 | 1.04 | 0.43 | 0.62 | 179.52 |
| 20 | 2026-11 | 1.04 | 0.43 | 0.62 | 178.90 |
| 21 | 2026-12 | 1.04 | 0.42 | 0.62 | 178.28 |
| 22 | 2027-01 | 1.04 | 0.42 | 0.62 | 177.66 |
| 23 | 2027-02 | 1.04 | 0.42 | 0.62 | 177.04 |
| 24 | 2027-03 | 1.04 | 0.42 | 0.62 | 176.41 |
| 25 | 2027-04 | 1.04 | 0.42 | 0.63 | 175.79 |
| 26 | 2027-05 | 1.04 | 0.42 | 0.63 | 175.16 |
| 27 | 2027-06 | 1.04 | 0.42 | 0.63 | 174.53 |
| 28 | 2027-07 | 1.04 | 0.41 | 0.63 | 173.90 |
| 29 | 2027-08 | 1.04 | 0.41 | 0.63 | 173.27 |
| 30 | 2027-09 | 1.04 | 0.41 | 0.63 | 172.63 |
| 31 | 2027-10 | 1.04 | 0.41 | 0.63 | 172.00 |
| 32 | 2027-11 | 1.04 | 0.41 | 0.64 | 171.36 |
| 33 | 2027-12 | 1.04 | 0.41 | 0.64 | 170.72 |
| 34 | 2028-01 | 1.04 | 0.41 | 0.64 | 170.09 |
| 35 | 2028-02 | 1.04 | 0.40 | 0.64 | 169.44 |
| 36 | 2028-03 | 1.04 | 0.40 | 0.64 | 168.80 |
| 37 | 2028-04 | 1.04 | 0.40 | 0.64 | 168.16 |
| 38 | 2028-05 | 1.04 | 0.40 | 0.65 | 167.51 |
| 39 | 2028-06 | 1.04 | 0.40 | 0.65 | 166.86 |
| 40 | 2028-07 | 1.04 | 0.40 | 0.65 | 166.22 |
| 41 | 2028-08 | 1.04 | 0.39 | 0.65 | 165.57 |
| 42 | 2028-09 | 1.04 | 0.39 | 0.65 | 164.91 |
| 43 | 2028-10 | 1.04 | 0.39 | 0.65 | 164.26 |
| 44 | 2028-11 | 1.04 | 0.39 | 0.65 | 163.61 |
| 45 | 2028-12 | 1.04 | 0.39 | 0.66 | 162.95 |
| 46 | 2029-01 | 1.04 | 0.39 | 0.66 | 162.29 |
| 47 | 2029-02 | 1.04 | 0.39 | 0.66 | 161.63 |
| 48 | 2029-03 | 1.04 | 0.38 | 0.66 | 160.97 |
| 49 | 2029-04 | 1.04 | 0.38 | 0.66 | 160.31 |
| 50 | 2029-05 | 1.04 | 0.38 | 0.66 | 159.64 |
| 51 | 2029-06 | 1.04 | 0.38 | 0.67 | 158.98 |
| 52 | 2029-07 | 1.04 | 0.38 | 0.67 | 158.31 |
| 53 | 2029-08 | 1.04 | 0.38 | 0.67 | 157.64 |
| 54 | 2029-09 | 1.04 | 0.37 | 0.67 | 156.97 |
| 55 | 2029-10 | 1.04 | 0.37 | 0.67 | 156.30 |
| 56 | 2029-11 | 1.04 | 0.37 | 0.67 | 155.62 |
| 57 | 2029-12 | 1.04 | 0.37 | 0.68 | 154.95 |
| 58 | 2030-01 | 1.04 | 0.37 | 0.68 | 154.27 |
| 59 | 2030-02 | 1.04 | 0.37 | 0.68 | 153.59 |
| 60 | 2030-03 | 1.04 | 0.36 | 0.68 | 152.91 |
| 61 | 2030-04 | 1.04 | 0.36 | 0.68 | 152.23 |
| 62 | 2030-05 | 1.04 | 0.36 | 0.68 | 151.55 |
| 63 | 2030-06 | 1.04 | 0.36 | 0.69 | 150.86 |
| 64 | 2030-07 | 1.04 | 0.36 | 0.69 | 150.18 |
| 65 | 2030-08 | 1.04 | 0.36 | 0.69 | 149.49 |
| 66 | 2030-09 | 1.04 | 0.36 | 0.69 | 148.80 |
| 67 | 2030-10 | 1.04 | 0.35 | 0.69 | 148.11 |
| 68 | 2030-11 | 1.04 | 0.35 | 0.69 | 147.41 |
| 69 | 2030-12 | 1.04 | 0.35 | 0.69 | 146.72 |
| 70 | 2031-01 | 1.04 | 0.35 | 0.70 | 146.02 |
| 71 | 2031-02 | 1.04 | 0.35 | 0.70 | 145.32 |
| 72 | 2031-03 | 1.04 | 0.35 | 0.70 | 144.62 |
| 73 | 2031-04 | 1.04 | 0.34 | 0.70 | 143.92 |
| 74 | 2031-05 | 1.04 | 0.34 | 0.70 | 143.22 |
| 75 | 2031-06 | 1.04 | 0.34 | 0.70 | 142.51 |
| 76 | 2031-07 | 1.04 | 0.34 | 0.71 | 141.81 |
| 77 | 2031-08 | 1.04 | 0.34 | 0.71 | 141.10 |
| 78 | 2031-09 | 1.04 | 0.34 | 0.71 | 140.39 |
| 79 | 2031-10 | 1.04 | 0.33 | 0.71 | 139.68 |
| 80 | 2031-11 | 1.04 | 0.33 | 0.71 | 138.96 |
| 81 | 2031-12 | 1.04 | 0.33 | 0.71 | 138.25 |
| 82 | 2032-01 | 1.04 | 0.33 | 0.72 | 137.53 |
| 83 | 2032-02 | 1.04 | 0.33 | 0.72 | 136.81 |
| 84 | 2032-03 | 1.04 | 0.32 | 0.72 | 136.09 |
| 85 | 2032-04 | 1.04 | 0.32 | 0.72 | 135.37 |
| 86 | 2032-05 | 1.04 | 0.32 | 0.72 | 134.65 |
| 87 | 2032-06 | 1.04 | 0.32 | 0.73 | 133.92 |
| 88 | 2032-07 | 1.04 | 0.32 | 0.73 | 133.20 |
| 89 | 2032-08 | 1.04 | 0.32 | 0.73 | 132.47 |
| 90 | 2032-09 | 1.04 | 0.31 | 0.73 | 131.74 |
| 91 | 2032-10 | 1.04 | 0.31 | 0.73 | 131.01 |
| 92 | 2032-11 | 1.04 | 0.31 | 0.73 | 130.27 |
| 93 | 2032-12 | 1.04 | 0.31 | 0.74 | 129.54 |
| 94 | 2033-01 | 1.04 | 0.31 | 0.74 | 128.80 |
| 95 | 2033-02 | 1.04 | 0.31 | 0.74 | 128.06 |
| 96 | 2033-03 | 1.04 | 0.30 | 0.74 | 127.32 |
| 97 | 2033-04 | 1.04 | 0.30 | 0.74 | 126.58 |
| 98 | 2033-05 | 1.04 | 0.30 | 0.74 | 125.83 |
| 99 | 2033-06 | 1.04 | 0.30 | 0.75 | 125.09 |
| 100 | 2033-07 | 1.04 | 0.30 | 0.75 | 124.34 |
| 101 | 2033-08 | 1.04 | 0.30 | 0.75 | 123.59 |
| 102 | 2033-09 | 1.04 | 0.29 | 0.75 | 122.84 |
| 103 | 2033-10 | 1.04 | 0.29 | 0.75 | 122.08 |
| 104 | 2033-11 | 1.04 | 0.29 | 0.76 | 121.33 |
| 105 | 2033-12 | 1.04 | 0.29 | 0.76 | 120.57 |
| 106 | 2034-01 | 1.04 | 0.29 | 0.76 | 119.81 |
| 107 | 2034-02 | 1.04 | 0.28 | 0.76 | 119.05 |
| 108 | 2034-03 | 1.04 | 0.28 | 0.76 | 118.29 |
| 109 | 2034-04 | 1.04 | 0.28 | 0.76 | 117.53 |
| 110 | 2034-05 | 1.04 | 0.28 | 0.77 | 116.76 |
| 111 | 2034-06 | 1.04 | 0.28 | 0.77 | 115.99 |
| 112 | 2034-07 | 1.04 | 0.28 | 0.77 | 115.22 |
| 113 | 2034-08 | 1.04 | 0.27 | 0.77 | 114.45 |
| 114 | 2034-09 | 1.04 | 0.27 | 0.77 | 113.68 |
| 115 | 2034-10 | 1.04 | 0.27 | 0.78 | 112.90 |
| 116 | 2034-11 | 1.04 | 0.27 | 0.78 | 112.13 |
| 117 | 2034-12 | 1.04 | 0.27 | 0.78 | 111.35 |
| 118 | 2035-01 | 1.04 | 0.26 | 0.78 | 110.57 |
| 119 | 2035-02 | 1.04 | 0.26 | 0.78 | 109.79 |
| 120 | 2035-03 | 1.04 | 0.26 | 0.78 | 109.00 |
| 121 | 2035-04 | 1.04 | 0.26 | 0.79 | 108.22 |
| 122 | 2035-05 | 1.04 | 0.26 | 0.79 | 107.43 |
| 123 | 2035-06 | 1.04 | 0.26 | 0.79 | 106.64 |
| 124 | 2035-07 | 1.04 | 0.25 | 0.79 | 105.85 |
| 125 | 2035-08 | 1.04 | 0.25 | 0.79 | 105.05 |
| 126 | 2035-09 | 1.04 | 0.25 | 0.80 | 104.26 |
| 127 | 2035-10 | 1.04 | 0.25 | 0.80 | 103.46 |
| 128 | 2035-11 | 1.04 | 0.25 | 0.80 | 102.66 |
| 129 | 2035-12 | 1.04 | 0.24 | 0.80 | 101.86 |
| 130 | 2036-01 | 1.04 | 0.24 | 0.80 | 101.06 |
| 131 | 2036-02 | 1.04 | 0.24 | 0.80 | 100.25 |
| 132 | 2036-03 | 1.04 | 0.24 | 0.81 | 99.44 |
| 133 | 2036-04 | 1.04 | 0.24 | 0.81 | 98.64 |
| 134 | 2036-05 | 1.04 | 0.23 | 0.81 | 97.82 |
| 135 | 2036-06 | 1.04 | 0.23 | 0.81 | 97.01 |
| 136 | 2036-07 | 1.04 | 0.23 | 0.81 | 96.20 |
| 137 | 2036-08 | 1.04 | 0.23 | 0.82 | 95.38 |
| 138 | 2036-09 | 1.04 | 0.23 | 0.82 | 94.56 |
| 139 | 2036-10 | 1.04 | 0.22 | 0.82 | 93.74 |
| 140 | 2036-11 | 1.04 | 0.22 | 0.82 | 92.92 |
| 141 | 2036-12 | 1.04 | 0.22 | 0.82 | 92.10 |
| 142 | 2037-01 | 1.04 | 0.22 | 0.83 | 91.27 |
| 143 | 2037-02 | 1.04 | 0.22 | 0.83 | 90.44 |
| 144 | 2037-03 | 1.04 | 0.21 | 0.83 | 89.61 |
| 145 | 2037-04 | 1.04 | 0.21 | 0.83 | 88.78 |
| 146 | 2037-05 | 1.04 | 0.21 | 0.83 | 87.94 |
| 147 | 2037-06 | 1.04 | 0.21 | 0.84 | 87.11 |
| 148 | 2037-07 | 1.04 | 0.21 | 0.84 | 86.27 |
| 149 | 2037-08 | 1.04 | 0.20 | 0.84 | 85.43 |
| 150 | 2037-09 | 1.04 | 0.20 | 0.84 | 84.59 |
| 151 | 2037-10 | 1.04 | 0.20 | 0.84 | 83.74 |
| 152 | 2037-11 | 1.04 | 0.20 | 0.85 | 82.90 |
| 153 | 2037-12 | 1.04 | 0.20 | 0.85 | 82.05 |
| 154 | 2038-01 | 1.04 | 0.19 | 0.85 | 81.20 |
| 155 | 2038-02 | 1.04 | 0.19 | 0.85 | 80.35 |
| 156 | 2038-03 | 1.04 | 0.19 | 0.85 | 79.49 |
| 157 | 2038-04 | 1.04 | 0.19 | 0.86 | 78.64 |
| 158 | 2038-05 | 1.04 | 0.19 | 0.86 | 77.78 |
| 159 | 2038-06 | 1.04 | 0.18 | 0.86 | 76.92 |
| 160 | 2038-07 | 1.04 | 0.18 | 0.86 | 76.06 |
| 161 | 2038-08 | 1.04 | 0.18 | 0.86 | 75.19 |
| 162 | 2038-09 | 1.04 | 0.18 | 0.87 | 74.32 |
| 163 | 2038-10 | 1.04 | 0.18 | 0.87 | 73.46 |
| 164 | 2038-11 | 1.04 | 0.17 | 0.87 | 72.59 |
| 165 | 2038-12 | 1.04 | 0.17 | 0.87 | 71.71 |
| 166 | 2039-01 | 1.04 | 0.17 | 0.87 | 70.84 |
| 167 | 2039-02 | 1.04 | 0.17 | 0.88 | 69.96 |
| 168 | 2039-03 | 1.04 | 0.17 | 0.88 | 69.08 |
| 169 | 2039-04 | 1.04 | 0.16 | 0.88 | 68.20 |
| 170 | 2039-05 | 1.04 | 0.16 | 0.88 | 67.32 |
| 171 | 2039-06 | 1.04 | 0.16 | 0.89 | 66.43 |
| 172 | 2039-07 | 1.04 | 0.16 | 0.89 | 65.55 |
| 173 | 2039-08 | 1.04 | 0.16 | 0.89 | 64.66 |
| 174 | 2039-09 | 1.04 | 0.15 | 0.89 | 63.77 |
| 175 | 2039-10 | 1.04 | 0.15 | 0.89 | 62.87 |
| 176 | 2039-11 | 1.04 | 0.15 | 0.90 | 61.98 |
| 177 | 2039-12 | 1.04 | 0.15 | 0.90 | 61.08 |
| 178 | 2040-01 | 1.04 | 0.15 | 0.90 | 60.18 |
| 179 | 2040-02 | 1.04 | 0.14 | 0.90 | 59.28 |
| 180 | 2040-03 | 1.04 | 0.14 | 0.90 | 58.37 |
| 181 | 2040-04 | 1.04 | 0.14 | 0.91 | 57.47 |
| 182 | 2040-05 | 1.04 | 0.14 | 0.91 | 56.56 |
| 183 | 2040-06 | 1.04 | 0.13 | 0.91 | 55.65 |
| 184 | 2040-07 | 1.04 | 0.13 | 0.91 | 54.73 |
| 185 | 2040-08 | 1.04 | 0.13 | 0.92 | 53.82 |
| 186 | 2040-09 | 1.04 | 0.13 | 0.92 | 52.90 |
| 187 | 2040-10 | 1.04 | 0.13 | 0.92 | 51.98 |
| 188 | 2040-11 | 1.04 | 0.12 | 0.92 | 51.06 |
| 189 | 2040-12 | 1.04 | 0.12 | 0.92 | 50.14 |
| 190 | 2041-01 | 1.04 | 0.12 | 0.93 | 49.21 |
| 191 | 2041-02 | 1.04 | 0.12 | 0.93 | 48.28 |
| 192 | 2041-03 | 1.04 | 0.11 | 0.93 | 47.35 |
| 193 | 2041-04 | 1.04 | 0.11 | 0.93 | 46.42 |
| 194 | 2041-05 | 1.04 | 0.11 | 0.93 | 45.49 |
| 195 | 2041-06 | 1.04 | 0.11 | 0.94 | 44.55 |
| 196 | 2041-07 | 1.04 | 0.11 | 0.94 | 43.61 |
| 197 | 2041-08 | 1.04 | 0.10 | 0.94 | 42.67 |
| 198 | 2041-09 | 1.04 | 0.10 | 0.94 | 41.72 |
| 199 | 2041-10 | 1.04 | 0.10 | 0.95 | 40.78 |
| 200 | 2041-11 | 1.04 | 0.10 | 0.95 | 39.83 |
| 201 | 2041-12 | 1.04 | 0.09 | 0.95 | 38.88 |
| 202 | 2042-01 | 1.04 | 0.09 | 0.95 | 37.93 |
| 203 | 2042-02 | 1.04 | 0.09 | 0.95 | 36.97 |
| 204 | 2042-03 | 1.04 | 0.09 | 0.96 | 36.02 |
| 205 | 2042-04 | 1.04 | 0.09 | 0.96 | 35.06 |
| 206 | 2042-05 | 1.04 | 0.08 | 0.96 | 34.09 |
| 207 | 2042-06 | 1.04 | 0.08 | 0.96 | 33.13 |
| 208 | 2042-07 | 1.04 | 0.08 | 0.97 | 32.16 |
| 209 | 2042-08 | 1.04 | 0.08 | 0.97 | 31.20 |
| 210 | 2042-09 | 1.04 | 0.07 | 0.97 | 30.22 |
| 211 | 2042-10 | 1.04 | 0.07 | 0.97 | 29.25 |
| 212 | 2042-11 | 1.04 | 0.07 | 0.98 | 28.28 |
| 213 | 2042-12 | 1.04 | 0.07 | 0.98 | 27.30 |
| 214 | 2043-01 | 1.04 | 0.06 | 0.98 | 26.32 |
| 215 | 2043-02 | 1.04 | 0.06 | 0.98 | 25.34 |
| 216 | 2043-03 | 1.04 | 0.06 | 0.98 | 24.35 |
| 217 | 2043-04 | 1.04 | 0.06 | 0.99 | 23.36 |
| 218 | 2043-05 | 1.04 | 0.06 | 0.99 | 22.37 |
| 219 | 2043-06 | 1.04 | 0.05 | 0.99 | 21.38 |
| 220 | 2043-07 | 1.04 | 0.05 | 0.99 | 20.39 |
| 221 | 2043-08 | 1.04 | 0.05 | 1.00 | 19.39 |
| 222 | 2043-09 | 1.04 | 0.05 | 1.00 | 18.39 |
| 223 | 2043-10 | 1.04 | 0.04 | 1.00 | 17.39 |
| 224 | 2043-11 | 1.04 | 0.04 | 1.00 | 16.39 |
| 225 | 2043-12 | 1.04 | 0.04 | 1.01 | 15.38 |
| 226 | 2044-01 | 1.04 | 0.04 | 1.01 | 14.37 |
| 227 | 2044-02 | 1.04 | 0.03 | 1.01 | 13.36 |
| 228 | 2044-03 | 1.04 | 0.03 | 1.01 | 12.35 |
| 229 | 2044-04 | 1.04 | 0.03 | 1.02 | 11.33 |
| 230 | 2044-05 | 1.04 | 0.03 | 1.02 | 10.31 |
| 231 | 2044-06 | 1.04 | 0.02 | 1.02 | 9.29 |
| 232 | 2044-07 | 1.04 | 0.02 | 1.02 | 8.27 |
| 233 | 2044-08 | 1.04 | 0.02 | 1.03 | 7.25 |
| 234 | 2044-09 | 1.04 | 0.02 | 1.03 | 6.22 |
| 235 | 2044-10 | 1.04 | 0.01 | 1.03 | 5.19 |
| 236 | 2044-11 | 1.04 | 0.01 | 1.03 | 4.16 |
| 237 | 2044-12 | 1.04 | 0.01 | 1.04 | 3.12 |
| 238 | 2045-01 | 1.04 | 0.01 | 1.04 | 2.08 |
| 239 | 2045-02 | 1.04 | 0.00 | 1.04 | 1.04 |
| 240 | 2045-03 | 1.04 | 0.00 | 1.04 | 0.00 |
等额本金还款方式:
贷款总额:191元
还款月数:20年
首月还款:1.25元
每月递减:0元
利息总额:54.66元
本息合计:245.66元
节省利息:5.14元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 1.25 | 0.45 | 0.80 | 190.20 |
| 2 | 2025-05 | 1.25 | 0.45 | 0.80 | 189.41 |
| 3 | 2025-06 | 1.25 | 0.45 | 0.80 | 188.61 |
| 4 | 2025-07 | 1.24 | 0.45 | 0.80 | 187.82 |
| 5 | 2025-08 | 1.24 | 0.45 | 0.80 | 187.02 |
| 6 | 2025-09 | 1.24 | 0.44 | 0.80 | 186.22 |
| 7 | 2025-10 | 1.24 | 0.44 | 0.80 | 185.43 |
| 8 | 2025-11 | 1.24 | 0.44 | 0.80 | 184.63 |
| 9 | 2025-12 | 1.23 | 0.44 | 0.80 | 183.84 |
| 10 | 2026-01 | 1.23 | 0.44 | 0.80 | 183.04 |
| 11 | 2026-02 | 1.23 | 0.43 | 0.80 | 182.25 |
| 12 | 2026-03 | 1.23 | 0.43 | 0.80 | 181.45 |
| 13 | 2026-04 | 1.23 | 0.43 | 0.80 | 180.65 |
| 14 | 2026-05 | 1.22 | 0.43 | 0.80 | 179.86 |
| 15 | 2026-06 | 1.22 | 0.43 | 0.80 | 179.06 |
| 16 | 2026-07 | 1.22 | 0.43 | 0.80 | 178.27 |
| 17 | 2026-08 | 1.22 | 0.42 | 0.80 | 177.47 |
| 18 | 2026-09 | 1.22 | 0.42 | 0.80 | 176.68 |
| 19 | 2026-10 | 1.22 | 0.42 | 0.80 | 175.88 |
| 20 | 2026-11 | 1.21 | 0.42 | 0.80 | 175.08 |
| 21 | 2026-12 | 1.21 | 0.42 | 0.80 | 174.29 |
| 22 | 2027-01 | 1.21 | 0.41 | 0.80 | 173.49 |
| 23 | 2027-02 | 1.21 | 0.41 | 0.80 | 172.70 |
| 24 | 2027-03 | 1.21 | 0.41 | 0.80 | 171.90 |
| 25 | 2027-04 | 1.20 | 0.41 | 0.80 | 171.10 |
| 26 | 2027-05 | 1.20 | 0.41 | 0.80 | 170.31 |
| 27 | 2027-06 | 1.20 | 0.40 | 0.80 | 169.51 |
| 28 | 2027-07 | 1.20 | 0.40 | 0.80 | 168.72 |
| 29 | 2027-08 | 1.20 | 0.40 | 0.80 | 167.92 |
| 30 | 2027-09 | 1.19 | 0.40 | 0.80 | 167.13 |
| 31 | 2027-10 | 1.19 | 0.40 | 0.80 | 166.33 |
| 32 | 2027-11 | 1.19 | 0.40 | 0.80 | 165.53 |
| 33 | 2027-12 | 1.19 | 0.39 | 0.80 | 164.74 |
| 34 | 2028-01 | 1.19 | 0.39 | 0.80 | 163.94 |
| 35 | 2028-02 | 1.19 | 0.39 | 0.80 | 163.15 |
| 36 | 2028-03 | 1.18 | 0.39 | 0.80 | 162.35 |
| 37 | 2028-04 | 1.18 | 0.39 | 0.80 | 161.55 |
| 38 | 2028-05 | 1.18 | 0.38 | 0.80 | 160.76 |
| 39 | 2028-06 | 1.18 | 0.38 | 0.80 | 159.96 |
| 40 | 2028-07 | 1.18 | 0.38 | 0.80 | 159.17 |
| 41 | 2028-08 | 1.17 | 0.38 | 0.80 | 158.37 |
| 42 | 2028-09 | 1.17 | 0.38 | 0.80 | 157.57 |
| 43 | 2028-10 | 1.17 | 0.37 | 0.80 | 156.78 |
| 44 | 2028-11 | 1.17 | 0.37 | 0.80 | 155.98 |
| 45 | 2028-12 | 1.17 | 0.37 | 0.80 | 155.19 |
| 46 | 2029-01 | 1.16 | 0.37 | 0.80 | 154.39 |
| 47 | 2029-02 | 1.16 | 0.37 | 0.80 | 153.60 |
| 48 | 2029-03 | 1.16 | 0.36 | 0.80 | 152.80 |
| 49 | 2029-04 | 1.16 | 0.36 | 0.80 | 152.00 |
| 50 | 2029-05 | 1.16 | 0.36 | 0.80 | 151.21 |
| 51 | 2029-06 | 1.15 | 0.36 | 0.80 | 150.41 |
| 52 | 2029-07 | 1.15 | 0.36 | 0.80 | 149.62 |
| 53 | 2029-08 | 1.15 | 0.36 | 0.80 | 148.82 |
| 54 | 2029-09 | 1.15 | 0.35 | 0.80 | 148.03 |
| 55 | 2029-10 | 1.15 | 0.35 | 0.80 | 147.23 |
| 56 | 2029-11 | 1.15 | 0.35 | 0.80 | 146.43 |
| 57 | 2029-12 | 1.14 | 0.35 | 0.80 | 145.64 |
| 58 | 2030-01 | 1.14 | 0.35 | 0.80 | 144.84 |
| 59 | 2030-02 | 1.14 | 0.34 | 0.80 | 144.05 |
| 60 | 2030-03 | 1.14 | 0.34 | 0.80 | 143.25 |
| 61 | 2030-04 | 1.14 | 0.34 | 0.80 | 142.45 |
| 62 | 2030-05 | 1.13 | 0.34 | 0.80 | 141.66 |
| 63 | 2030-06 | 1.13 | 0.34 | 0.80 | 140.86 |
| 64 | 2030-07 | 1.13 | 0.33 | 0.80 | 140.07 |
| 65 | 2030-08 | 1.13 | 0.33 | 0.80 | 139.27 |
| 66 | 2030-09 | 1.13 | 0.33 | 0.80 | 138.47 |
| 67 | 2030-10 | 1.12 | 0.33 | 0.80 | 137.68 |
| 68 | 2030-11 | 1.12 | 0.33 | 0.80 | 136.88 |
| 69 | 2030-12 | 1.12 | 0.33 | 0.80 | 136.09 |
| 70 | 2031-01 | 1.12 | 0.32 | 0.80 | 135.29 |
| 71 | 2031-02 | 1.12 | 0.32 | 0.80 | 134.50 |
| 72 | 2031-03 | 1.12 | 0.32 | 0.80 | 133.70 |
| 73 | 2031-04 | 1.11 | 0.32 | 0.80 | 132.90 |
| 74 | 2031-05 | 1.11 | 0.32 | 0.80 | 132.11 |
| 75 | 2031-06 | 1.11 | 0.31 | 0.80 | 131.31 |
| 76 | 2031-07 | 1.11 | 0.31 | 0.80 | 130.52 |
| 77 | 2031-08 | 1.11 | 0.31 | 0.80 | 129.72 |
| 78 | 2031-09 | 1.10 | 0.31 | 0.80 | 128.93 |
| 79 | 2031-10 | 1.10 | 0.31 | 0.80 | 128.13 |
| 80 | 2031-11 | 1.10 | 0.30 | 0.80 | 127.33 |
| 81 | 2031-12 | 1.10 | 0.30 | 0.80 | 126.54 |
| 82 | 2032-01 | 1.10 | 0.30 | 0.80 | 125.74 |
| 83 | 2032-02 | 1.09 | 0.30 | 0.80 | 124.95 |
| 84 | 2032-03 | 1.09 | 0.30 | 0.80 | 124.15 |
| 85 | 2032-04 | 1.09 | 0.29 | 0.80 | 123.35 |
| 86 | 2032-05 | 1.09 | 0.29 | 0.80 | 122.56 |
| 87 | 2032-06 | 1.09 | 0.29 | 0.80 | 121.76 |
| 88 | 2032-07 | 1.09 | 0.29 | 0.80 | 120.97 |
| 89 | 2032-08 | 1.08 | 0.29 | 0.80 | 120.17 |
| 90 | 2032-09 | 1.08 | 0.29 | 0.80 | 119.38 |
| 91 | 2032-10 | 1.08 | 0.28 | 0.80 | 118.58 |
| 92 | 2032-11 | 1.08 | 0.28 | 0.80 | 117.78 |
| 93 | 2032-12 | 1.08 | 0.28 | 0.80 | 116.99 |
| 94 | 2033-01 | 1.07 | 0.28 | 0.80 | 116.19 |
| 95 | 2033-02 | 1.07 | 0.28 | 0.80 | 115.40 |
| 96 | 2033-03 | 1.07 | 0.27 | 0.80 | 114.60 |
| 97 | 2033-04 | 1.07 | 0.27 | 0.80 | 113.80 |
| 98 | 2033-05 | 1.07 | 0.27 | 0.80 | 113.01 |
| 99 | 2033-06 | 1.06 | 0.27 | 0.80 | 112.21 |
| 100 | 2033-07 | 1.06 | 0.27 | 0.80 | 111.42 |
| 101 | 2033-08 | 1.06 | 0.26 | 0.80 | 110.62 |
| 102 | 2033-09 | 1.06 | 0.26 | 0.80 | 109.83 |
| 103 | 2033-10 | 1.06 | 0.26 | 0.80 | 109.03 |
| 104 | 2033-11 | 1.05 | 0.26 | 0.80 | 108.23 |
| 105 | 2033-12 | 1.05 | 0.26 | 0.80 | 107.44 |
| 106 | 2034-01 | 1.05 | 0.26 | 0.80 | 106.64 |
| 107 | 2034-02 | 1.05 | 0.25 | 0.80 | 105.85 |
| 108 | 2034-03 | 1.05 | 0.25 | 0.80 | 105.05 |
| 109 | 2034-04 | 1.05 | 0.25 | 0.80 | 104.25 |
| 110 | 2034-05 | 1.04 | 0.25 | 0.80 | 103.46 |
| 111 | 2034-06 | 1.04 | 0.25 | 0.80 | 102.66 |
| 112 | 2034-07 | 1.04 | 0.24 | 0.80 | 101.87 |
| 113 | 2034-08 | 1.04 | 0.24 | 0.80 | 101.07 |
| 114 | 2034-09 | 1.04 | 0.24 | 0.80 | 100.28 |
| 115 | 2034-10 | 1.03 | 0.24 | 0.80 | 99.48 |
| 116 | 2034-11 | 1.03 | 0.24 | 0.80 | 98.68 |
| 117 | 2034-12 | 1.03 | 0.23 | 0.80 | 97.89 |
| 118 | 2035-01 | 1.03 | 0.23 | 0.80 | 97.09 |
| 119 | 2035-02 | 1.03 | 0.23 | 0.80 | 96.30 |
| 120 | 2035-03 | 1.02 | 0.23 | 0.80 | 95.50 |
| 121 | 2035-04 | 1.02 | 0.23 | 0.80 | 94.70 |
| 122 | 2035-05 | 1.02 | 0.22 | 0.80 | 93.91 |
| 123 | 2035-06 | 1.02 | 0.22 | 0.80 | 93.11 |
| 124 | 2035-07 | 1.02 | 0.22 | 0.80 | 92.32 |
| 125 | 2035-08 | 1.02 | 0.22 | 0.80 | 91.52 |
| 126 | 2035-09 | 1.01 | 0.22 | 0.80 | 90.73 |
| 127 | 2035-10 | 1.01 | 0.22 | 0.80 | 89.93 |
| 128 | 2035-11 | 1.01 | 0.21 | 0.80 | 89.13 |
| 129 | 2035-12 | 1.01 | 0.21 | 0.80 | 88.34 |
| 130 | 2036-01 | 1.01 | 0.21 | 0.80 | 87.54 |
| 131 | 2036-02 | 1.00 | 0.21 | 0.80 | 86.75 |
| 132 | 2036-03 | 1.00 | 0.21 | 0.80 | 85.95 |
| 133 | 2036-04 | 1.00 | 0.20 | 0.80 | 85.15 |
| 134 | 2036-05 | 1.00 | 0.20 | 0.80 | 84.36 |
| 135 | 2036-06 | 1.00 | 0.20 | 0.80 | 83.56 |
| 136 | 2036-07 | 0.99 | 0.20 | 0.80 | 82.77 |
| 137 | 2036-08 | 0.99 | 0.20 | 0.80 | 81.97 |
| 138 | 2036-09 | 0.99 | 0.19 | 0.80 | 81.18 |
| 139 | 2036-10 | 0.99 | 0.19 | 0.80 | 80.38 |
| 140 | 2036-11 | 0.99 | 0.19 | 0.80 | 79.58 |
| 141 | 2036-12 | 0.98 | 0.19 | 0.80 | 78.79 |
| 142 | 2037-01 | 0.98 | 0.19 | 0.80 | 77.99 |
| 143 | 2037-02 | 0.98 | 0.19 | 0.80 | 77.20 |
| 144 | 2037-03 | 0.98 | 0.18 | 0.80 | 76.40 |
| 145 | 2037-04 | 0.98 | 0.18 | 0.80 | 75.60 |
| 146 | 2037-05 | 0.98 | 0.18 | 0.80 | 74.81 |
| 147 | 2037-06 | 0.97 | 0.18 | 0.80 | 74.01 |
| 148 | 2037-07 | 0.97 | 0.18 | 0.80 | 73.22 |
| 149 | 2037-08 | 0.97 | 0.17 | 0.80 | 72.42 |
| 150 | 2037-09 | 0.97 | 0.17 | 0.80 | 71.63 |
| 151 | 2037-10 | 0.97 | 0.17 | 0.80 | 70.83 |
| 152 | 2037-11 | 0.96 | 0.17 | 0.80 | 70.03 |
| 153 | 2037-12 | 0.96 | 0.17 | 0.80 | 69.24 |
| 154 | 2038-01 | 0.96 | 0.16 | 0.80 | 68.44 |
| 155 | 2038-02 | 0.96 | 0.16 | 0.80 | 67.65 |
| 156 | 2038-03 | 0.96 | 0.16 | 0.80 | 66.85 |
| 157 | 2038-04 | 0.95 | 0.16 | 0.80 | 66.05 |
| 158 | 2038-05 | 0.95 | 0.16 | 0.80 | 65.26 |
| 159 | 2038-06 | 0.95 | 0.15 | 0.80 | 64.46 |
| 160 | 2038-07 | 0.95 | 0.15 | 0.80 | 63.67 |
| 161 | 2038-08 | 0.95 | 0.15 | 0.80 | 62.87 |
| 162 | 2038-09 | 0.95 | 0.15 | 0.80 | 62.08 |
| 163 | 2038-10 | 0.94 | 0.15 | 0.80 | 61.28 |
| 164 | 2038-11 | 0.94 | 0.15 | 0.80 | 60.48 |
| 165 | 2038-12 | 0.94 | 0.14 | 0.80 | 59.69 |
| 166 | 2039-01 | 0.94 | 0.14 | 0.80 | 58.89 |
| 167 | 2039-02 | 0.94 | 0.14 | 0.80 | 58.10 |
| 168 | 2039-03 | 0.93 | 0.14 | 0.80 | 57.30 |
| 169 | 2039-04 | 0.93 | 0.14 | 0.80 | 56.50 |
| 170 | 2039-05 | 0.93 | 0.13 | 0.80 | 55.71 |
| 171 | 2039-06 | 0.93 | 0.13 | 0.80 | 54.91 |
| 172 | 2039-07 | 0.93 | 0.13 | 0.80 | 54.12 |
| 173 | 2039-08 | 0.92 | 0.13 | 0.80 | 53.32 |
| 174 | 2039-09 | 0.92 | 0.13 | 0.80 | 52.53 |
| 175 | 2039-10 | 0.92 | 0.12 | 0.80 | 51.73 |
| 176 | 2039-11 | 0.92 | 0.12 | 0.80 | 50.93 |
| 177 | 2039-12 | 0.92 | 0.12 | 0.80 | 50.14 |
| 178 | 2040-01 | 0.91 | 0.12 | 0.80 | 49.34 |
| 179 | 2040-02 | 0.91 | 0.12 | 0.80 | 48.55 |
| 180 | 2040-03 | 0.91 | 0.12 | 0.80 | 47.75 |
| 181 | 2040-04 | 0.91 | 0.11 | 0.80 | 46.95 |
| 182 | 2040-05 | 0.91 | 0.11 | 0.80 | 46.16 |
| 183 | 2040-06 | 0.91 | 0.11 | 0.80 | 45.36 |
| 184 | 2040-07 | 0.90 | 0.11 | 0.80 | 44.57 |
| 185 | 2040-08 | 0.90 | 0.11 | 0.80 | 43.77 |
| 186 | 2040-09 | 0.90 | 0.10 | 0.80 | 42.98 |
| 187 | 2040-10 | 0.90 | 0.10 | 0.80 | 42.18 |
| 188 | 2040-11 | 0.90 | 0.10 | 0.80 | 41.38 |
| 189 | 2040-12 | 0.89 | 0.10 | 0.80 | 40.59 |
| 190 | 2041-01 | 0.89 | 0.10 | 0.80 | 39.79 |
| 191 | 2041-02 | 0.89 | 0.09 | 0.80 | 39.00 |
| 192 | 2041-03 | 0.89 | 0.09 | 0.80 | 38.20 |
| 193 | 2041-04 | 0.89 | 0.09 | 0.80 | 37.40 |
| 194 | 2041-05 | 0.88 | 0.09 | 0.80 | 36.61 |
| 195 | 2041-06 | 0.88 | 0.09 | 0.80 | 35.81 |
| 196 | 2041-07 | 0.88 | 0.09 | 0.80 | 35.02 |
| 197 | 2041-08 | 0.88 | 0.08 | 0.80 | 34.22 |
| 198 | 2041-09 | 0.88 | 0.08 | 0.80 | 33.43 |
| 199 | 2041-10 | 0.88 | 0.08 | 0.80 | 32.63 |
| 200 | 2041-11 | 0.87 | 0.08 | 0.80 | 31.83 |
| 201 | 2041-12 | 0.87 | 0.08 | 0.80 | 31.04 |
| 202 | 2042-01 | 0.87 | 0.07 | 0.80 | 30.24 |
| 203 | 2042-02 | 0.87 | 0.07 | 0.80 | 29.45 |
| 204 | 2042-03 | 0.87 | 0.07 | 0.80 | 28.65 |
| 205 | 2042-04 | 0.86 | 0.07 | 0.80 | 27.85 |
| 206 | 2042-05 | 0.86 | 0.07 | 0.80 | 27.06 |
| 207 | 2042-06 | 0.86 | 0.06 | 0.80 | 26.26 |
| 208 | 2042-07 | 0.86 | 0.06 | 0.80 | 25.47 |
| 209 | 2042-08 | 0.86 | 0.06 | 0.80 | 24.67 |
| 210 | 2042-09 | 0.85 | 0.06 | 0.80 | 23.88 |
| 211 | 2042-10 | 0.85 | 0.06 | 0.80 | 23.08 |
| 212 | 2042-11 | 0.85 | 0.05 | 0.80 | 22.28 |
| 213 | 2042-12 | 0.85 | 0.05 | 0.80 | 21.49 |
| 214 | 2043-01 | 0.85 | 0.05 | 0.80 | 20.69 |
| 215 | 2043-02 | 0.84 | 0.05 | 0.80 | 19.90 |
| 216 | 2043-03 | 0.84 | 0.05 | 0.80 | 19.10 |
| 217 | 2043-04 | 0.84 | 0.05 | 0.80 | 18.30 |
| 218 | 2043-05 | 0.84 | 0.04 | 0.80 | 17.51 |
| 219 | 2043-06 | 0.84 | 0.04 | 0.80 | 16.71 |
| 220 | 2043-07 | 0.84 | 0.04 | 0.80 | 15.92 |
| 221 | 2043-08 | 0.83 | 0.04 | 0.80 | 15.12 |
| 222 | 2043-09 | 0.83 | 0.04 | 0.80 | 14.33 |
| 223 | 2043-10 | 0.83 | 0.03 | 0.80 | 13.53 |
| 224 | 2043-11 | 0.83 | 0.03 | 0.80 | 12.73 |
| 225 | 2043-12 | 0.83 | 0.03 | 0.80 | 11.94 |
| 226 | 2044-01 | 0.82 | 0.03 | 0.80 | 11.14 |
| 227 | 2044-02 | 0.82 | 0.03 | 0.80 | 10.35 |
| 228 | 2044-03 | 0.82 | 0.02 | 0.80 | 9.55 |
| 229 | 2044-04 | 0.82 | 0.02 | 0.80 | 8.75 |
| 230 | 2044-05 | 0.82 | 0.02 | 0.80 | 7.96 |
| 231 | 2044-06 | 0.81 | 0.02 | 0.80 | 7.16 |
| 232 | 2044-07 | 0.81 | 0.02 | 0.80 | 6.37 |
| 233 | 2044-08 | 0.81 | 0.02 | 0.80 | 5.57 |
| 234 | 2044-09 | 0.81 | 0.01 | 0.80 | 4.78 |
| 235 | 2044-10 | 0.81 | 0.01 | 0.80 | 3.98 |
| 236 | 2044-11 | 0.81 | 0.01 | 0.80 | 3.18 |
| 237 | 2044-12 | 0.80 | 0.01 | 0.80 | 2.39 |
| 238 | 2045-01 | 0.80 | 0.01 | 0.80 | 1.59 |
| 239 | 2045-02 | 0.80 | 0.00 | 0.80 | 0.80 |
| 240 | 2045-03 | 0.80 | 0.00 | 0.80 | 0.00 |